[BPURI] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.57%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 542,385 517,417 437,409 395,821 441,841 477,800 417,509 4.45%
PBT 7,914 4,121 7,999 5,494 11,650 12,234 6,688 2.84%
Tax -641 -1,039 -2,647 -917 -8,620 -4,383 -1,690 -14.91%
NP 7,273 3,082 5,352 4,577 3,030 7,851 4,998 6.44%
-
NP to SH 6,468 3,616 5,547 4,577 3,030 7,851 4,998 4.38%
-
Tax Rate 8.10% 25.21% 33.09% 16.69% 73.99% 35.83% 25.27% -
Total Cost 535,112 514,335 432,057 391,244 438,811 469,949 412,511 4.43%
-
Net Worth 72,525 66,553 65,439 61,396 17,060 14,887 7,037 47.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 2,427 3,183 2,429 - 1,194 - - -
Div Payout % 37.52% 88.03% 43.81% - 39.44% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 72,525 66,553 65,439 61,396 17,060 14,887 7,037 47.49%
NOSH 82,163 80,955 80,829 80,594 39,833 39,966 39,941 12.76%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.34% 0.60% 1.22% 1.16% 0.69% 1.64% 1.20% -
ROE 8.92% 5.43% 8.48% 7.45% 17.76% 52.74% 71.02% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 660.13 639.14 541.15 491.13 1,109.22 1,195.51 1,045.30 -7.37%
EPS 7.87 4.47 6.86 5.68 7.61 19.64 12.51 -7.43%
DPS 3.00 3.93 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.8827 0.8221 0.8096 0.7618 0.4283 0.3725 0.1762 30.79%
Adjusted Per Share Value based on latest NOSH - 80,594
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.30 64.20 54.27 49.11 54.82 59.28 51.80 4.45%
EPS 0.80 0.45 0.69 0.57 0.38 0.97 0.62 4.33%
DPS 0.30 0.39 0.30 0.00 0.15 0.00 0.00 -
NAPS 0.09 0.0826 0.0812 0.0762 0.0212 0.0185 0.0087 47.58%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.95 0.65 0.82 1.18 1.25 1.42 0.69 -
P/RPS 0.14 0.10 0.15 0.24 0.11 0.12 0.07 12.24%
P/EPS 12.07 14.55 11.95 20.78 16.43 7.23 5.51 13.95%
EY 8.29 6.87 8.37 4.81 6.09 13.83 18.14 -12.23%
DY 3.16 6.05 3.66 0.00 2.40 0.00 0.00 -
P/NAPS 1.08 0.79 1.01 1.55 2.92 3.81 3.92 -19.32%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 24/11/06 29/11/05 30/11/04 20/11/03 27/11/02 27/11/01 -
Price 0.91 0.71 0.77 1.11 1.02 1.35 1.00 -
P/RPS 0.14 0.11 0.14 0.23 0.09 0.11 0.10 5.76%
P/EPS 11.56 15.90 11.22 19.55 13.41 6.87 7.99 6.34%
EY 8.65 6.29 8.91 5.12 7.46 14.55 12.51 -5.96%
DY 3.30 5.54 3.90 0.00 2.94 0.00 0.00 -
P/NAPS 1.03 0.86 0.95 1.46 2.38 3.62 5.68 -24.75%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment